Solasia Pharma K.K.
TSE:4597.T
46 (JPY) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2015 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 942 | 1,319 | 728 | 520 | 453 | 1,016 | 803 | 1,812 | 973 | 790 | 714 | 1,204 | 1,790 | 2,226 | 2,964 | 4,221 | 2,377 | 3,344 | 4,116 | 1,956 | 2,541 | 2,774 | 4,046 | 4,647 | 2,070 | 2,772 | 3,370.15 | 3,897.87 | 4,062.271 | 3,985.834 | 1,038.996 | 992.455 | 2,099.547 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 942 | 1,319 | 728 | 520 | 453 | 1,016 | 803 | 1,812 | 973 | 790 | 714 | 1,204 | 1,790 | 2,226 | 2,964 | 4,221 | 2,377 | 3,344 | 4,116 | 1,956 | 2,541 | 2,774 | 4,046 | 4,647 | 2,070 | 2,772 | 3,370.15 | 3,897.87 | 4,062.271 | 3,985.834 | 1,038.996 | 992.455 | 2,099.547 |
Net Receivables
| 56 | 27 | 67 | 206 | 549 | 240 | 572 | 71 | 35 | 129 | 126 | 50 | 186 | 210 | 173 | 92 | 131 | 100 | 10 | 158 | 95 | 69 | 193 | 58 | 59 | 24 | 18.799 | 16.717 | 27.303 | 11.961 | 1.628 | 9.439 | 0 |
Inventory
| 138 | 143 | 122 | 120 | 117 | 55 | 14 | 2 | 2 | 2 | 0 | 2 | 2 | 35 | 4 | 6 | 33 | 1 | 3 | 116 | 124 | 124 | 122 | 186 | 189 | 127 | 93.291 | 93.291 | 93.291 | 93.291 | 67.685 | 67.685 | 0 |
Other Current Assets
| 37 | 58 | 59 | 51 | 52 | 42 | 46 | 117 | 36 | 46 | 54 | 89 | 110 | 138 | 128 | 188 | 188 | 167 | 173 | 182 | 153 | 160 | 143 | 43 | 42 | 20 | 43.119 | 14.151 | 13.228 | 9.783 | 14.757 | 10.233 | 12.207 |
Total Current Assets
| 1,173 | 1,547 | 976 | 897 | 1,171 | 1,353 | 1,435 | 2,002 | 1,046 | 967 | 894 | 1,345 | 2,088 | 2,609 | 3,269 | 4,507 | 2,729 | 3,612 | 4,302 | 2,412 | 2,913 | 3,127 | 4,504 | 4,934 | 2,360 | 2,943 | 3,525.359 | 4,022.029 | 4,196.093 | 4,100.869 | 1,123.066 | 1,079.812 | 2,124.809 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 64 | 74 | 81 | 92 | 103 | 116 | 63 | 78 | 94 | 107 | 120 | 131 | 145 | 158 | 102 | 108 | 85 | 99 | 112 | 126 | 133 | 148 | 58 | 49 | 41 | 42 | 0.92 | 1.024 | 1.127 | 1.057 | 1.236 | 1.425 | 2.118 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 1,008 | 1,033 | 1,117 | 1,230 | 1,343 | 1,456 | 1,570 | 2,135 | 1,866 | 1,973 | 2,079 | 2,187 | 2,194 | 2,247 | 2,356 | 3,263 | 3,269 | 3,378 | 3,485 | 3,492 | 3,598 | 3,695 | 3,123 | 3,208 | 3,231 | 3,101 | 3,085.455 | 2,949.891 | 2,700.969 | 2,617.26 | 2,575.456 | 0 | 0 |
Goodwill and Intangible Assets
| 1,008 | 1,033 | 1,117 | 1,230 | 1,343 | 1,456 | 1,570 | 2,135 | 1,866 | 1,973 | 2,079 | 2,187 | 2,194 | 2,247 | 2,356 | 3,263 | 3,269 | 3,378 | 3,485 | 3,492 | 3,598 | 3,695 | 3,123 | 3,208 | 3,231 | 3,101 | 3,085.455 | 2,949.891 | 2,700.969 | 2,617.26 | 2,575.456 | 2,535.662 | 1,987.162 |
Long Term Investments
| 4 | 5 | 6 | 7 | 8 | 10 | 11 | 13 | 14 | 49 | 49 | 48 | 48 | 47 | 46 | 45 | 45 | 45 | 45 | 42 | 42 | 42 | 42 | 41 | 43 | 43 | 43 | 25 | 6 | 5 | 5 | 0 | 0 |
Tax Assets
| 3 | 2 | 321 | -7 | -8 | -10 | 429 | -13 | -14 | -49 | 615 | -48 | -48 | -47 | -46 | -45 | -45 | -45 | -45 | -42 | -42 | -42 | -42 | -41 | -43 | -43 | -43 | -25 | -6 | -5 | -5 | 0 | 0 |
Other Non-Current Assets
| 47 | 47 | 49 | 59 | 61 | 63 | -375 | 65 | 65 | 51 | -614 | 50 | 49 | 48 | 48 | 47 | 46 | 45 | 47 | 42 | 43 | 44 | 43 | 42 | 44 | 44 | 43.357 | 25.042 | 6.81 | 5.193 | 5.236 | 5.084 | 5.125 |
Total Non-Current Assets
| 1,126 | 1,161 | 1,574 | 1,381 | 1,507 | 1,635 | 1,698 | 2,278 | 2,025 | 2,131 | 2,249 | 2,368 | 2,388 | 2,453 | 2,506 | 3,418 | 3,400 | 3,522 | 3,644 | 3,660 | 3,774 | 3,887 | 3,224 | 3,299 | 3,316 | 3,187 | 3,129.732 | 2,975.957 | 2,708.906 | 2,623.51 | 2,581.928 | 2,542.171 | 1,994.405 |
Total Assets
| 2,299 | 2,708 | 2,550 | 2,278 | 2,678 | 2,989 | 3,134 | 4,279 | 3,070 | 3,098 | 3,144 | 3,713 | 4,476 | 5,064 | 5,775 | 7,925 | 6,130 | 7,136 | 7,946 | 6,074 | 6,689 | 7,014 | 7,728 | 8,233 | 5,676 | 6,131 | 6,655.093 | 6,997.986 | 6,904.999 | 6,724.379 | 3,704.996 | 3,621.985 | 4,119.217 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||
Account Payables
| 226 | 259 | 215 | 212 | 273 | 374 | 332 | 924 | 333 | 311 | 386 | 574 | 978 | 958 | 987 | 192 | 322 | 578 | 800 | 453 | 479 | 259 | 580 | 185 | 299 | 161 | 372.381 | 135.769 | 174.872 | 180.64 | 199.596 | 94.372 | 143.407 |
Short Term Debt
| 33 | 534 | 33 | 33 | 34 | 38 | 37 | 48 | 49 | 48 | 47 | 46 | 46 | 45 | 1,039 | 2,294 | 34 | 38 | 41 | 43 | 41 | 41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 44 | 44 | 45 | 42 | 44 | 43 | 38 | 53 | 60 | 56 | 56 | 58 | 55 | 52 | 53 | 56 | 54 | 45 | 84 | 46 | 45 | 44 | 39 | 42 | 39 | 37 | 39.234 | 33.022 | 30.372 | 39.845 | 27.448 | 15.45 | 17.357 |
Total Current Liabilities
| 303 | 837 | 293 | 287 | 351 | 455 | 407 | 1,025 | 442 | 415 | 489 | 678 | 1,079 | 1,055 | 2,079 | 2,542 | 410 | 661 | 925 | 542 | 565 | 344 | 619 | 227 | 338 | 198 | 411.615 | 168.791 | 205.244 | 220.485 | 227.044 | 109.822 | 160.764 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||
Long Term Debt
| 11 | 20 | 27 | 36 | 44 | 52 | 0 | 3 | 13 | 25 | 37 | 49 | 60 | 71 | 21 | 27 | 10 | 19 | 27 | 35 | 41 | 52 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,871.343 | 2,867.247 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 5 | 13 | 343 | 30 | 38 | 45 | 53 | 72 | 15 | 17 | 18 | 18 | 10 | 10 | 11 | 61 | 54 | 60 | 65 | 62 | 67 | 72 | 11 | 19 | 24 | 29 | 34.216 | 23.957 | 30.338 | 36.713 | 43.02 | 51.144 | 63.223 |
Other Non-Current Liabilities
| 12 | 14 | 10 | 12 | 12 | 13 | 12 | 12 | 12 | 12 | 13 | 12 | 11 | 14 | 12 | 11 | 13 | 11 | 12 | 12 | 12 | 12 | 11 | 12 | 11 | 12 | 0.707 | 0.771 | 1.335 | 1.398 | 1.463 | 50.791 | 29.141 |
Total Non-Current Liabilities
| 28 | 47 | 380 | 78 | 94 | 110 | 65 | 87 | 40 | 54 | 68 | 79 | 81 | 95 | 44 | 99 | 77 | 90 | 104 | 109 | 120 | 136 | 22 | 31 | 35 | 41 | 34.923 | 24.728 | 31.673 | 38.111 | 44.483 | 2,973.278 | 2,959.611 |
Total Liabilities
| 331 | 884 | 673 | 365 | 445 | 565 | 472 | 1,112 | 482 | 469 | 557 | 757 | 1,160 | 1,150 | 2,123 | 2,641 | 487 | 751 | 1,029 | 651 | 685 | 480 | 641 | 258 | 373 | 239 | 446.538 | 193.519 | 236.917 | 258.596 | 271.527 | 3,083.1 | 3,120.375 |
Equity: | |||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 5 | 3 | 7 | 5 | 4 | 5 | 4 | 3 | 2 | 2 | 2 | 2 | 3 | 3 | 0 | 0 |
Common Stock
| 1,948 | 1,726 | 1,596 | 1,439 | 1,436 | 1,436 | 1,436 | 1,431 | 724 | 2,435 | 2,110 | 2,110 | 1,932 | 1,861 | 1,402 | 1,115 | 961 | 961 | 960 | 105 | 105 | 7,636 | 7,632 | 7,628 | 5,969 | 5,965 | 5,962.977 | 5,962.977 | 5,961.887 | 5,707.515 | 4,053.384 | 2,571.868 | 2,571.868 |
Retained Earnings
| -1,947 | -1,646 | -1,336 | -992 | -661 | -464 | -223 | 275 | 1,077 | -5,819 | -5,204 | -4,837 | -4,121 | -3,382 | -2,726 | -536 | 128 | 869 | 1,400 | 1,596 | 2,175 | -8,536 | -7,975 | -7,087 | -6,470 | -5,874 | -5,553.661 | -4,957.574 | -5,091.917 | -4,787.269 | -4,546.179 | -4,529.954 | -4,071.743 |
Accumulated Other Comprehensive Income/Loss
| 35 | 35 | 26 | 31 | 26 | 22 | 18 | 30 | 34 | 29 | 13 | 7 | 6 | 7,290 | 3 | 7 | -6 | -5 | -3 | -7 | -5 | -4 | -5 | -4 | -3 | -2 | -2 | -2 | -2 | -3 | -3 | 0 | 0 |
Other Total Stockholders Equity
| 1,929 | 1,708 | 1,589 | 1,435 | 1,431 | 1,430 | 1,431 | 1,431 | 753 | 5,984 | 5,668 | 5,676 | 5,499 | -1,855 | 4,972 | 4,698 | 4,554 | 4,555 | 4,556 | 3,722 | 3,724 | 7,436 | 7,432 | 7,435 | 5,805 | 5,801 | 5,799.239 | 5,799.065 | 5,798.112 | 5,545.537 | 3,926.264 | 2,496.971 | 2,498.717 |
Total Shareholders Equity
| 1,965 | 1,823 | 1,875 | 1,913 | 2,232 | 2,424 | 2,662 | 3,167 | 2,588 | 2,629 | 2,587 | 2,956 | 3,316 | 3,914 | 3,651 | 5,284 | 5,643 | 6,385 | 6,916 | 5,423 | 6,004 | 6,536 | 7,089 | 7,976 | 5,304 | 5,892 | 6,208.555 | 6,804.468 | 6,668.082 | 6,465.783 | 3,433.469 | 538.885 | 998.842 |
Total Equity
| 1,965 | 1,823 | 1,875 | 1,913 | 2,232 | 2,424 | 2,662 | 3,167 | 2,588 | 2,629 | 2,587 | 2,956 | 3,316 | 3,914 | 3,651 | 5,284 | 5,643 | 6,385 | 6,916 | 5,423 | 6,004 | 6,536 | 7,089 | 7,976 | 5,304 | 5,892 | 6,208.555 | 6,804.468 | 6,668.082 | 6,465.783 | 3,433.469 | 538.885 | 998.842 |
Total Liabilities & Shareholders Equity
| 2,296 | 2,707 | 2,548 | 2,278 | 2,677 | 2,989 | 3,134 | 4,279 | 3,070 | 3,098 | 3,144 | 3,713 | 4,476 | 5,064 | 5,774 | 7,925 | 6,130 | 7,136 | 7,945 | 6,074 | 6,689 | 7,016 | 7,730 | 8,234 | 5,677 | 6,131 | 6,655.093 | 6,997.987 | 6,904.999 | 6,724.379 | 3,704.996 | 3,621.985 | 4,119.217 |